[KAF] QoQ Quarter Result on 30-Sep-2004 [#2]

Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 20.55%
YoY- -41.3%
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 2,154 2,843 3,225 2,752 3,376 6,070 6,037 -49.72%
PBT 1,610 7,406 7,382 3,593 2,989 2,584 6,717 -61.44%
Tax -430 -842 -2,155 -1,029 -862 608 -1,949 -63.52%
NP 1,180 6,564 5,227 2,564 2,127 3,192 4,768 -60.61%
-
NP to SH 1,181 6,564 5,227 2,564 2,127 3,192 4,768 -60.59%
-
Tax Rate 26.71% 11.37% 29.19% 28.64% 28.84% -23.53% 29.02% -
Total Cost 974 -3,721 -2,002 188 1,249 2,878 1,269 -16.18%
-
Net Worth 219,075 220,073 215,027 208,161 206,850 208,624 207,527 3.67%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - 8,950 - - - 4,516 - -
Div Payout % - 136.36% - - - 141.51% - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 219,075 220,073 215,027 208,161 206,850 208,624 207,527 3.67%
NOSH 118,100 119,345 60,080 59,627 59,083 60,226 59,600 57.82%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 54.78% 230.88% 162.08% 93.17% 63.00% 52.59% 78.98% -
ROE 0.54% 2.98% 2.43% 1.23% 1.03% 1.53% 2.30% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 1.82 2.38 5.37 4.62 5.71 10.08 10.13 -68.19%
EPS 1.00 5.50 8.70 4.30 3.60 5.30 8.00 -75.03%
DPS 0.00 7.50 0.00 0.00 0.00 7.50 0.00 -
NAPS 1.855 1.844 3.579 3.491 3.501 3.464 3.482 -34.30%
Adjusted Per Share Value based on latest NOSH - 59,627
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 1.79 2.36 2.68 2.29 2.80 5.04 5.01 -49.68%
EPS 0.98 5.45 4.34 2.13 1.77 2.65 3.96 -60.61%
DPS 0.00 7.43 0.00 0.00 0.00 3.75 0.00 -
NAPS 1.8193 1.8276 1.7857 1.7287 1.7178 1.7325 1.7234 3.67%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.43 1.39 2.95 2.95 2.93 3.22 3.08 -
P/RPS 78.40 58.35 54.96 63.92 51.28 31.95 30.41 88.12%
P/EPS 143.00 25.27 33.91 68.60 81.39 60.75 38.50 140.02%
EY 0.70 3.96 2.95 1.46 1.23 1.65 2.60 -58.33%
DY 0.00 5.40 0.00 0.00 0.00 2.33 0.00 -
P/NAPS 0.77 0.75 0.82 0.85 0.84 0.93 0.88 -8.52%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 27/05/05 18/02/05 24/11/04 26/08/04 24/05/04 18/02/04 -
Price 1.49 1.39 3.14 3.02 2.93 3.30 3.18 -
P/RPS 81.69 58.35 58.50 65.43 51.28 32.74 31.39 89.30%
P/EPS 149.00 25.27 36.09 70.23 81.39 62.26 39.75 141.49%
EY 0.67 3.96 2.77 1.42 1.23 1.61 2.52 -58.68%
DY 0.00 5.40 0.00 0.00 0.00 2.27 0.00 -
P/NAPS 0.80 0.75 0.88 0.87 0.84 0.95 0.91 -8.23%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment